XML 43 R29.htm IDEA: XBRL DOCUMENT v3.19.1
Warrants (Details Textual) - USD ($)
1 Months Ended 6 Months Ended
Aug. 02, 2018
Oct. 31, 2018
Dec. 31, 2017
Jan. 31, 2019
Jan. 31, 2018
Jul. 31, 2018
Warrants (Textual)            
Warrants, outstanding and exercisable       2,325,000   2,370,000
Warrants, description   Digerati issued 200,000 warrants under an extension of payments to existing promissory notes, with a combined current principal balance of $75,000, the warrants vested at time of issuance. The warrants have a term of 3 years, with an exercise price of $0.10. Under a Black-Scholes valuation the relative fair market value of the warrants at time of issuance was approximately $38,000 and was recognized as a discount on the promissory note, the company will amortize the fair market value as interest expense over 3 months. Digerati issued 100,000 warrants to a consultant for services, the warrants vested at time of issuance. The warrants have a term of 5 years, with an exercise price of $0.50. Under a Black-Scholes valuation the fair market value of the warrants at time of issuance was approximately $49,000, the company will amortize the fair market value as warrant expense over 12 months. Additionally, Digerati committed to issue 100,000 warrants if the Company's stock price traded at $0.75 per share for 10 consecutive days, to issue 100,000 warrants if the Company's stock price traded at $1.00 per share for 10 consecutive days, and to issue 100,000 warrants if the Company's stock price traded at $1.25 per share for 10 consecutive days. Under a Black-Scholes valuation the fair market value of the warrants at time of issuance was approximately $143,000, the company will amortize the fair market value as warrant expense over 12 months. The Company issued 260,000 common shares to replace these warrants, in conjunction with two promissory notes with a principal balance of $50,000, in addition at the time of issuance we recognized a discount of $36,000.    
Aggregate intrinsic value       $ 235,580   $ 597,927
Warrants, cancelled       260,000    
Warrant expense       $ 64,000 $ 0  
Unamortized warrant expense       $ 0 $ 0  
Exercise price of warrants       $ 0.15    
Warrant [Member]            
Warrants (Textual)            
Warrants, outstanding and exercisable       2,025,000   2,070,000
Warrants, outstanding       $ 235,580   $ 607,557
Private Placement [Member] | Accredited Investors [Member]            
Warrants (Textual)            
Secured amount       $ 40,000    
Common stock, shares issued       80,000    
Common stock price per share       $ 0.50    
Warrants to purchase of common stock 15,000     15,000    
Exercise price of warrants       $ 0.50